Eminent Luggage Ratios and Metrics

Market cap in millions TWD. Fiscal year is January - December.

Millions TWD. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	May '26 May 28, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	1,820	1,778	2,541	3,883	1,836	1,461
Market Cap Growth	-12.50%	-30.03%	-34.56%	111.42%	25.71%	-2.56%
Enterprise Value	3,385	3,431	4,268	5,789	4,975	4,563
Last Close Price	10.85	10.60	15.15	23.15	10.95	9.89
PE Ratio	-	-	14.81	3.81	-	-
PS Ratio	0.86	0.83	0.98	1.33	0.80	1.42
PB Ratio	1.24	1.21	1.66	2.85	5.67	4.37
P/TBV Ratio	1.24	1.21	1.69	2.91	6.12	4.37
P/FCF Ratio	-	25.16	8.50	9.37	-	-
P/OCF Ratio	55.98	16.18	7.83	8.95	-	-
EV/Sales Ratio	1.59	1.61	1.65	1.99	2.17	4.44
EV/EBITDA Ratio	27.81	37.48	16.44	18.18	-	-
EV/EBIT Ratio	-	-	30.14	30.28	-	-
EV/FCF Ratio	-2341.08	48.55	14.27	13.98	-	-
Debt / Equity Ratio	1.41	1.48	1.49	1.74	10.53	10.21
Debt / EBITDA Ratio	16.94	13.67	7.03	6.40	-	-
Debt / FCF Ratio	-	30.67	7.62	5.73	-	-
Net Debt / Equity Ratio	1.07	1.14	1.03	1.36	9.78	9.45
Net Debt / EBITDA Ratio	21.84	18.21	6.11	5.80	-108.57	-7.47
Net Debt / FCF Ratio	-1082.63	23.59	5.31	4.46	-16.37	-7.42
Asset Turnover	0.50	0.50	0.59	0.66	0.53	0.24
Inventory Turnover	3.37	3.05	3.18	3.57	3.56	2.00
Quick Ratio	0.90	0.91	0.95	0.83	0.38	0.23
Current Ratio	1.37	1.52	1.45	1.43	0.68	0.53
Return on Equity (ROE)	-5.01%	-3.08%	11.70%	121.78%	-68.24%	-96.47%
Return on Assets (ROA)	-0.50%	-0.19%	2.01%	2.71%	-2.51%	-8.43%
Return on Invested Capital (ROIC)	-1.10%	-0.42%	4.37%	5.66%	-4.99%	-16.25%
Return on Capital Employed (ROCE)	-1.10%	-0.40%	4.40%	5.70%	-7.00%	-26.40%
Earnings Yield	-4.01%	-2.52%	6.75%	26.25%	-12.17%	-42.60%
FCF Yield	-0.08%	3.98%	11.77%	10.67%	-10.53%	-29.13%
Buyback Yield / Dilution	-	-	-	-8.82%	-4.34%	-
Total Shareholder Return	-	-	-	-8.82%	-4.34%	-